Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
NRJ TV SAN FRAN LICENSE CO, LLC |
Robert Andrews 722 S DENTON TAP ROAD STE 130 COPPELL, TX 75019 United States |
+1 (972) 947-3391 | bob@nrjventures.com | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
The Preparer is same as the reimbursement contact. |
|
|
|
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
Briefly describe transition plan | Tower Mgt Co will manage all aspects of combiner and antenna installation. KCNS will install new transmitter and coordinate the transition with tower owner and other stations. |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | Paragon DCXP-2 | |
Year | 2007 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 40 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-72 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 47 kW | |
Justification for New Transmitter | Cost of retuning (including interim transmitter) exceeds replacement cost. Proposed solid state replacement less expensive than IOT replacement. See attached statement. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 155.0 feet | |
Other Electrical Service | Yes | |
Description | Install additional 400A service disconnect, LV transformer, Surge suppressor | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Name | Description |
---|---|
Transmitter Cooling Installation |
Installation of transmitter heat exchangers and cooling piping including required demo and modifications of existing facilities |
Installation Crew Expenses |
Travel, Per Diem, Lodging for installation crew |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Retune Existing |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
Owner | Sutro Tower Inc | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | Yes | |
Is the existing antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Top | |
Polarization | Elliptical | |
Type | Broadband Panel | |
Number of Stations Supported | 4 | |
Number of Panels | 14 | |
Design power capacity in use | 100.0 % | |
Lower Limit | 518.00 MHz | |
Upper Limit | 698.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | Dielectric | |
Model | TUM20-C5SP-14/60H-2_R-T | |
Year | 2007 |
Facility ID | Call Sign |
---|---|
35500 | KQED |
Section | Question | Response |
---|---|---|
Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | Yes |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 2 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A |
RF Channel Number |
---|
30 |
32 |
Name | Description |
---|---|
Combiner HVAC Upgrade |
New HVAC to handle heat load from new combiner |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Retune Existing |
Antenna Use | Auxiliary (Backup) | |
Description of Use | Aux Backup | |
Ownership | Leased | |
Owner | Sutro Tower Inc | |
Site | N/A | |
Is this antenna currently shared with any other stations? | Yes | |
Is this antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Bottom | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 5 | |
Number of Panels | 12 | |
Design power capacity in use | 100.0 % | |
Lower Limit | 470.00 MHz | |
Upper Limit | 860.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 500.0 kW | |
Manufacturer | Dielectric | |
Model | TUA-C4SP-12/40U-1-S | |
Year | 2007 |
Facility ID | Call Sign |
---|---|
58912 | kpjk |
35500 | KQED |
43095 | KMTP-TV |
51429 | KFSF-DT |
69619 | KBCW |
Section | Question | Response |
---|---|---|
Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | Yes |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 4 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A |
RF Channel Number |
---|
28 |
30 |
32 |
34 |
Name | Description |
---|---|
Combiner HVAC Upgrade |
New HVAC to handle heat load from new combiner |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Utilize Existing |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
Owner | Sutro Tower Inc | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | Yes | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | Dielectric |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 950 feet per run |
Facility ID | Call Sign |
---|---|
58912 | kpjk |
35500 | KQED |
43095 | KMTP-TV |
Name | Description |
---|---|
Retune Existing Line |
Retune line, Install additional components and test as necessary for new CH. |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Utilize Existing |
Use | Auxiliary (Backup) | |
Description of Use | Aux Backup | |
Ownership | Leased | |
Owner | Sutro Tower Inc | |
Site | N/A | |
Is this transmission currently shared with any other stations? | Yes | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | Dielectric |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 750 feet per run |
Facility ID | Call Sign |
---|---|
58912 | kpjk |
35500 | KQED |
69619 | KBCW |
43095 | KMTP-TV |
Name | Description |
---|---|
Retune Existing Line |
Retune, install additional components and test lines for new channel |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Modify Existing |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
Is this tower consider Complex? | Candelabra | |
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | No | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1001289 | |
Coordinates (NAD83) | Latitude (NAD83) | 37° 45' 19.0" N- |
Longitude (NAD83) | 122° 27' 10.0" W- | |
Overall Structure Height | 976.69 feet | |
Support Structure Height | 779.85 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 833.98 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | SUTRO TOWER INC | |
Date Constructed | 03/27/1998 |
Facility ID | Call Sign | Service |
---|---|---|
43095 | KMTP-TV | DTV |
69619 | KBCW | DTV |
54770 | KFOG | FM |
65526 | KRON-TV | DTV |
51429 | KFSF-DT | DTV |
25452 | KPIX-TV | DTV |
34470 | KGO-TV | DTV |
59964 | KISQ | FM |
6380 | KOIT | FM |
65484 | KOSF | FM |
70032 | KSOL | FM |
35500 | KQED | DTV |
35703 | KTVU | DTV |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for tower with candelabra |
Tower Reinforcements | Please select whether tower reinforcements are needed: | No reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 700 | |
Explanation | Complex tower and transition require substantial coordination with vendors, governments, and other tenants on Sutro tower. Transmitter installation logistics and planning. 125hr rate | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | No | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
Negotiation of Lease and other Matter for Shared Locations | Yes | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Schedule 387 quarterly reports |
Legal fees for preparation and review of quarterly Schedule 387 progress reports |
Architectural Engineering: Transmission Space Alteration |
Detailed site layout planning for installation of transmitter, trans lines, and other equipment, including calculation of resultant floor and ceiling loads. Includes preparation of 3D construction drawings for local permitting process. |
Alternate Site Study |
Engineering, antenna designs, architectural budgeting etc |
Neighborhood RF Survey |
Local RF Survey required by planning commision |
Outside Consultant Expenses |
Travel, Per Diem, Lodging etc for outside consultant on-site visits |
Post Assignment Antenna Studies |
Antenna design, application data, vertical sketches for structural eng, cost estimates |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | Yes |
Non-zoning permits | No | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | Yes | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Sales Tax |
Sales tax on items pertaining to transmission lines, combiners , antennas and lines. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,657,342.00 | $1,505,728.90 | N/A | $1,349,465.93 | N/A |
Total for all systems | $3,649,904.13 | $5,878,001.95 | N/A | $2,817,178.28 | N/A |
Primary Transmitter ULXTE-72 | $1,657,342.00 | $1,505,728.90 | $1,349,465.93 | ||
Transmitter Cooling Installation | $98,032.00 | $98,032.00 | Estimate is based on actual invoice | $98,032.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,304,592.90 | updated Dec 23 2019 to reflect change orders to-date as detailed in most recent GatesAir invoice "GatesAir.Inv.US0330126.$414,416.96.2019.09.19.pdf" | $1,169,640.65 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $13,547.00 | McClure Electric Actual Cost of Item #2 | $13,547.00 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $8,060.00 | $49,507.00 | McClure Electric Actual Cost Item #3 | $49,507.00 | N/A |
Other Electrical Service: Install additional 400A service disconnect, LV transformer, Surge suppressor | $35,000.00 | $35,000.00 | Estimated cost for adding additional equipment for new transmitter. Required for proper pre-air testing. | $18,739.28 | N/A |
Installation Crew Expenses | $5,050.00 | $5,050.00 | On-site for transmitter installation crew. Not included on transmitter quote. | N/A | N/A |
Actual Information Description | File Name |
---|---|
Transmitter Cooling Installation | |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Switchgear - industrial 800 amp | |
3" Rigid Conduit and Wiring (Cost per foot) | |
Other Electrical Service: Install additional 400A service disconnect, LV transformer, Surge suppressor | |
Installation Crew Expenses | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $324,231.50 | $324,764.50 | N/A | $252,863.15 | N/A |
Total for all systems | $3,649,904.13 | $5,878,001.95 | N/A | $2,817,178.28 | N/A |
Primary Antenna TUM20-C5SP-14/60H-2_R-T | $204,827.00 | $223,690.00 | $205,076.36 | ||
Sweep test of existing antenna | $6,730.00 | $6,240.00 | N/A | N/A | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $103,553.00 | Very complex system as required by Sutro Tower. Incl design, purchase, install and remove old unit. Entire cost triggered by KCNS channel change because other user is not changing channel. See attachment KCNS.Sutro.Dec2018.CostEstimateRevisions.pdf | $102,569.06 | N/A |
Combiner HVAC Upgrade | $113,897.00 | $113,897.00 | See explanation and quotation included with Sutro Invoice 9115 | $102,507.30 | N/A |
Auxiliary Antenna TUA-C4SP-12/40U-1-S | $119,404.50 | $101,074.50 | $47,786.79 | ||
Sweep test of existing antenna | $6,730.00 | $6,240.00 | N/A | N/A | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $66,360.00 | KCNS Share | $22,159.74 | N/A |
Combiner HVAC Upgrade | $28,474.50 | $28,474.50 | See explanation and quotation included with Sutro Invoice 9115 | $25,627.05 | N/A |
Actual Information Description | File Name |
---|---|
Sweep test of existing antenna | Information not provided. |
New combiner, cost per channel (without antenna) | |
Combiner HVAC Upgrade | |
Sweep test of existing antenna | Information not provided. |
New combiner, cost per channel (without antenna) | |
Combiner HVAC Upgrade |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $452,836.00 | $452,836.00 | N/A | $137,421.49 | N/A |
Total for all systems | $3,649,904.13 | $5,878,001.95 | N/A | $2,817,178.28 | N/A |
Primary Transmission Line | $264,102.00 | $264,102.00 | $98,030.44 | ||
Retune Existing Line | $264,102.00 | $264,102.00 | Updated Dec 23, 2019 per Sutro Estimate Revisions Aug 20 2019. See attachment KCNS.Dec2019.CostEstimateRevisions.pdf | $98,030.44 | N/A |
Auxiliary Transmission Line | $188,734.00 | $188,734.00 | $39,391.05 | ||
Retune Existing Line | $188,734.00 | $188,734.00 | Updated Dec 23, 2019 per Sutro Estimate Revisions Aug 20 2019. See attachment KCNS.Dec2019.CostEstimateRevisions.pdf | $39,391.05 | N/A |
Actual Information Description | File Name |
---|---|
Retune Existing Line | |
Retune Existing Line |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $441,000.00 | $2,826,954.00 | N/A | $625,950.68 | N/A |
Total for all systems | $3,649,904.13 | $5,878,001.95 | N/A | $2,817,178.28 | N/A |
Primary Tower TOWER | $441,000.00 | $2,826,954.00 | $625,950.68 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $2,806,241.00 | Updated Dec 23, 2019 per Sutro Estimate Revisions Aug 20 2019. See attachment KCNS.Dec2019.CostEstimateRevisions.pdf | $605,244.05 | N/A |
Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $20,713.00 | See attachment KCNS.Sutro.Dec2018.CostEstimateRevisions.pdf | $20,706.63 | N/A |
Actual Information Description | File Name |
---|---|
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Structural engineering tower load study for a documented tower with candelabra |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $416,513.78 | $413,674.70 | N/A | $262,624.72 | N/A |
Total for all systems | $3,649,904.13 | $5,878,001.95 | N/A | $2,817,178.28 | N/A |
Outside Professional Services | $416,513.78 | $413,674.70 | $262,624.72 | ||
Post Assignment Antenna Studies | $15,563.00 | $15,563.00 | Required by Sutro Tower Inc. Very complex system. | $5,099.14 | N/A |
Outside Consultant Expenses | $3,720.00 | $3,720.00 | Project Manager on-site expenses. | N/A | N/A |
Neighborhood RF Survey | $3,333.00 | $3,333.00 | Required by local planning board | $471.42 | N/A |
Alternate Site Study | $77,607.78 | $77,607.78 | Required by Sutro Tower Inc. Very complex system. Updated with actual final cost per Sutro Tower Inc invoice 7960 (attached) | $77,607.78 | Actual costs higher than original estimate because of cost of obtaining an option to procure an alternate site for repack facilities in the event San Francisco permitting for Sutro Tower modifications is not successful |
Architectural Engineering: Transmission Space Alteration | $54,500.00 | $54,500.00 | Tower landlord requires detailed engineering of alterations required for installation of transmitter and associated electrical, plumbing, etc. including calculations of floor and ceiling loading and 3D construction drawings suitable for use in permitting. | $45,892.88 | N/A |
Schedule 387 quarterly reports | $3,125.00 | $3,125.00 | $312.50 per quarter (1/2 hour legal time) times 10 quarters to end of Phase 8 | $125.00 | N/A |
RF Exposure Measurements | $21,050.00 | $7,844.29 | N/A | $0.00 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $75,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $32,000.00 | Complex tower situation requires extensive legal work with tower company (Sutro Tower Inc.) Revised estimate upwards Nov 15, 2018 based on actual expenses incurred to date. Revised again Feb 25 2019 - see cover letter Sutro Inv 8710 | $28,495.74 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $0.00 | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | N/A | $759.00 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,750.00 | N/A | $1,750.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $3,000.00 | actual invoices received | $3,000.00 | N/A |
Project management of the transition | $110,600.00 | $86,500.00 | Includes Sutro Costs and KCNS costs for 40 hrs PM @ $100 hr | $72,254.63 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $24,481.63 | KCNS Share. Very complex situation at Mt. Sutro. Requires extensive outside work using prime contractor Sutro Tower Inc. Updated with actual figure from invoice. Dec 23 2019, revised down by 88.48 to reflect a change of category for one item | $24,481.63 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $0.00 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | $1,750.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $937.50 | N/A |
Actual Information Description | File Name |
---|---|
Post Assignment Antenna Studies | |
Outside Consultant Expenses | Information not provided. |
Neighborhood RF Survey | |
Alternate Site Study | |
Architectural Engineering: Transmission Space Alteration | |
Schedule 387 quarterly reports | |
RF Exposure Measurements | Information not provided. |
Comprehensive coverage verification via field study, if needed | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Negotiation of lease and other matters for shared locations | |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | |
Prepare request for Special Temporary Authorization | |
Prepare and or review reimbursement form | |
Project management of the transition | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $357,980.85 | $354,043.85 | N/A | $188,852.31 | N/A |
Total for all systems | $3,649,904.13 | $5,878,001.95 | N/A | $2,817,178.28 | N/A |
Other Expenses | $357,980.85 | $354,043.85 | $188,852.31 | ||
Sales Tax | $47,488.00 | $47,488.00 | Updated Dec 23, 2019 per Sutro Estimate Revisions Aug 20 2019. See attachment KCNS.Dec2019.CostEstimateRevisions.pdf | $10,065.71 | N/A |
MVPD Notification of Channel Change | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $500.00 | $500.00 | N/A | N/A | N/A |
Equipment Storage | $1,200.00 | $1,200.00 | Storage for KCNS only equipment | N/A | N/A |
Equipment Delivery and Handling Charges | $67,259.14 | $67,259.14 | Complex site requires substantial handling equipment and charges. Updated Dec 23, 2019 per Sutro Estimate Revisions Aug 20 2019. See attachment KCNS.Dec2019.CostEstimateRevisions.pdf | $23,642.60 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $21,235.71 | $21,235.71 | Updated Dec 23, 2019 per Sutro Estimate Revisions Aug 20 2019. See attachment KCNS.Dec2019.CostEstimateRevisions.pdf | $7,043.04 | N/A |
Local Zoning | $202,108.00 | $202,108.00 | Super complex project requires extensive zoning work. KCNS portion. See Sutro Cost Estimate attachment | $147,030.96 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | $1,070.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $7,668.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Sales Tax | |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | Information not provided. |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Local Zoning | |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Form 2100 minor change CP application | |
DTV Medical Facility Notification | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,649,904.13 | $5,878,001.95 | $2,817,178.28 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | No |
Construction of final facilities or all necessary modifications are complete. | No |
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
Section | Question | Response |
---|---|---|
Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Jeff Hazelrigg CFO 12/24/2019 |
Section | Question | Response |
---|---|---|
Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Jeff Hazelrigg CFO 12/24/2019 |